|
Net Income
|
-4.60M | -1.10M | -3.81M | -4.56M | -3.35M | -2.62M | -6.02M | -5.69M | -3.39M | -1.68M | -4.02M | | | -3.36M | -4.23M | 795.00 | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | -777.00 | 0.01M | -5.68M | -5.04M | -5.73M | 52.22M | -4.50M | -5.24M | -5.38M | -7.30M | -3.94M | -9.25M | -6.48M | -13.71M | -7.22M | -8.45M | -7.63M | -12.77M | -8.67M | -6.64M | -7.15M | -1.36M | -6.05M | -7.84M | -9.08M | -8.24M | -7.69M | -2.59M | -4.78M | -2.25M | 4.68M | -7.26M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.01M |
|
Share-based Compensation
|
0.31M | 0.13M | 0.08M | 0.24M | 0.21M | 0.24M | 0.26M | 0.18M | 0.18M | | | 0.20M | 0.20M | 0.20M | 0.21M | 0.25M | 0.26M | 0.26M | 0.39M | 0.30M | 0.50M | 0.52M | 0.53M | 0.40M | 0.45M | 0.55M | 0.35M | 0.42M | 0.62M | 1.33M | 1.15M | 1.23M | 0.98M | 0.65M | 0.62M | 0.83M | 0.80M | 0.70M | 0.80M | 0.82M | 0.86M | 0.78M | 0.71M | 0.63M | 0.62M | 0.53M | 0.72M | 0.44M | 0.62M | 0.40M | 0.22M | 0.39M | 0.55M | 0.39M | 0.54M | 0.35M | 0.35M | 0.35M | 0.34M | 0.17M | 0.31M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Gains from Investment Securities
|
0.02M | | 0.10M | | | | 0.00M | | 0.03M | | | 0.03M | -1.00 | | 0.01M | 0.12M | -1.00 | | -0.01M | 0.13M | | | 0.06M | | | 222.00 | 0.00M | 0.02M | | 0.02M | | 12.51M | 12.51M | 12.48M | 0.05M | | 14.36M | 14.36M | 0.02M | 20.04M | 19.63M | 19.81M | 0.09M | 0.20M | 21.75M | 21.69M | 0.01M | 0.02M | 0.89M | 0.88M | | | -7.82M | 15.62M | -0.02M | 0.10M | 2.50M | | 0.63M | | 0.08M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 3.21M | | | | 3.77M | | | | 4.30M | | | | | 6.26M | 6.84M | 2.95M | | 8.46M | 8.93M | 9.04M | 10.37M | 0.27M | 11.47M | 11.52M | | 13.23M | 13.57M | 0.24M | 0.69M | 0.69M | | | 0.54M | | | | | | | | | | 0.02M |
|
Cash from Operations
|
-4.21M | -1.00M | -2.68M | -3.14M | -3.98M | -2.98M | -3.11M | -5.43M | -4.73M | | | -2.05M | -4.15M | -1.50M | -4.52M | 5.73M | -4.30M | -5.31M | -9.47M | -9.40M | -14.05M | -10.22M | -13.70M | -6.60M | -11.13M | 43.50M | -12.89M | 1.43M | -2.99M | -7.23M | 10.49M | -5.54M | -5.49M | -3.81M | -6.95M | 54.84M | -4.92M | -2.51M | -6.08M | 3.81M | -14.42M | -3.50M | 14.02M | -0.20M | -12.51M | -9.49M | -7.72M | -8.58M | -9.68M | -1.41M | -9.61M | -5.91M | -10.48M | -8.61M | -6.47M | -7.02M | -4.85M | -5.35M | -4.09M | -1.62M | -4.81M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 272.00 | 74.00 | -346.00 | | | | | -0.09M | 0.08M | 0.08M | 0.08M | | 0.08M | 0.08M | 0.07M | | 0.06M | 0.05M | 0.04M | | 0.02M | 0.02M | 0.01M | | 438.00 | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF)
|
0.30M | 0.29M | 0.27M | 0.27M | 0.26M | 0.25M | 0.24M | 0.21M | 0.03M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.08M | 0.09M | 0.08M | 0.08M | 0.07M | 0.05M | 0.05M | 0.01M | 0.01M |
|
Change in Receivables
|
-0.53M | 0.53M | | -0.13M | 0.13M | 0.81M | -1.05M | 0.22M | 0.00M | | -0.03M | | -0.00M | | 0.03M | | | | | | | | | | | 4.66M | -19.77M | -5.73M | -9.39M | | 30.23M | 0.10M | -0.10M | | -60.27M | -60.17M | 0.02M | -0.12M | 120.53M | -0.74M | 1.19M | -2.32M | 3.45M | 0.67M | -1.66M | 0.21M | 0.59M | -0.24M | -4.43M | 4.76M | -1.22M | 1.57M | -2.14M | -2.35M | | | | 0.27M | -0.24M | 6.89M | -5.25M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.19M | -0.51M | 1.28M | 0.05M | -0.14M | -0.05M | 0.35M | 0.09M | 0.10M | 0.13M | 0.10M | -1.07M | 2.23M | | | | | | | | |
|
Change in Account Payables
|
-0.00M | 0.35M | -0.12M | 0.11M | -0.16M | 0.24M | -0.02M | -0.26M | 0.03M | | | 0.65M | -0.70M | 0.14M | -0.17M | 0.30M | 0.85M | 0.91M | -1.22M | 2.24M | -0.97M | -0.59M | -1.07M | 0.45M | 3.55M | -3.46M | 0.31M | 0.48M | -1.33M | 0.09M | 1.43M | -1.06M | -0.55M | -0.15M | 0.03M | -0.45M | 0.08M | 1.48M | -0.90M | 0.26M | 0.20M | -0.31M | -0.22M | 0.12M | -0.60M | 2.24M | 0.81M | 0.68M | -3.06M | 1.97M | 1.52M | -2.03M | -0.68M | 1.85M | 0.66M | -0.15M | 2.77M | 1.05M | -0.77M | 0.41M | -1.95M |
|
Change in Accured Expenses
|
-0.09M | -1.01M | -0.10M | 0.68M | -0.99M | 0.31M | 1.25M | 0.27M | -1.86M | | | 0.48M | -0.02M | -0.24M | -0.53M | 0.43M | 0.99M | 0.00M | 3.25M | 0.16M | -0.60M | 2.16M | -0.03M | 5.12M | -5.44M | 0.87M | 2.18M | -1.11M | -3.86M | 0.37M | -3.79M | -0.08M | -0.92M | 1.54M | 0.21M | -1.27M | -0.50M | 0.58M | 1.24M | -1.38M | 0.98M | -7.18M | 0.02M | -0.81M | 1.19M | -3.00M | 3.70M | -0.76M | -0.05M | -0.53M | -0.70M | 0.64M | -1.65M | -3.16M | 0.71M | 0.39M | -2.92M | -1.14M | 0.37M | -0.20M | -0.02M |
|
Capital Expenditures
|
| | | | | | | | -0.00M | | | 0.01M | | | | | | | | 0.02M | | | | | | | 0.13M | 0.01M | | | 0.01M | | | 0.04M | | 0.06M | | | | | | 0.01M | 1.00 | 0.06M | 0.09M | 0.08M | 0.04M | 0.14M | 0.12M | 0.12M | 0.05M | | 0.04M | | 0.00M | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.00M | | | | 0.00M | 0.49M | 0.00M | | -3.75M | 1.50M | 2.25M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | |
|
Change in Acquisitions & Divestments
|
| | 1.94M | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | | | | | | | | | |
|
Cash from Investing Activities
|
| | 1.95M | | | | -0.01M | 0.49M | -0.00M | | | 1.49M | 2.25M | 1.50M | | | | | | -0.02M | -1.39M | | | | | 0.45M | 0.54M | -0.01M | 0.25M | | -0.01M | | | -0.04M | | -0.06M | | | | | | -0.01M | -1.00 | -0.06M | -0.09M | -0.08M | -0.04M | -0.14M | -0.12M | -0.12M | -3.05M | 2.99M | 9.46M | | -0.00M | | 2.50M | | 0.63M | | |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.82M | | | 0.07M | 0.96M | 0.14M | 0.01M | | 1.70M | | | | 1.76M | 0.42M | 0.62M | 1.33M | 1.15M | 1.23M | 0.98M | 0.65M | 0.62M | 0.83M | 0.80M | 0.70M | -4.88M | 0.82M | 0.86M | 0.78M | 0.71M | 0.63M | 0.62M | 0.53M | 0.72M | 0.44M | 0.62M | 0.13M | 0.22M | 0.39M | 0.55M | 0.39M | | 0.35M | 0.35M | 0.35M | | 0.17M | 0.31M |
|
Long-Term Debt Repayments
|
| | | | | | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 5.65M | 0.01M | 0.01M | | 7.99M | | | | 6.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.06M | | 21.05M | -0.02M | | | | | 34.41M | | | | -34.41M | 0.04M | | | | -0.78M | -0.01M | 19.92M | -0.09M | | | 8.47M | 15.39M | | 1.00 | 0.11M | | | 2.40M | 2.22M | 0.03M | | 30.88M | 0.58M | 1.00M | | 0.01M | | | | | | | | | | 9.96M | | 1.03M | 0.53M | 5.00M | 9.16M | -0.03M | | | 1.06M | 3.50M | 0.33M | 1.13M |
|
Cash from Financing Activities
|
0.04M | -0.00M | 21.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | 34.37M | | | -0.03M | -0.01M | 0.03M | -0.01M | -0.12M | 29.21M | -0.66M | 0.04M | 29.64M | -0.10M | -0.01M | -0.07M | 7.46M | 14.38M | -1.56M | -1.96M | -1.92M | -2.01M | -1.99M | 1.78M | 0.16M | -2.47M | -1.00M | 30.64M | -1.59M | -0.32M | | -0.02M | -0.08M | -0.01M | -0.00M | -22.55M | -6.42M | 6.50M | -0.04M | -0.02M | -0.02M | 9.79M | -0.03M | 1.01M | 0.45M | 4.97M | 9.14M | 5.99M | -0.13M | 3.38M | 4.46M | 3.50M | 0.33M | 18.02M |
|
Change in Cash
|
-4.17M | 0.50M | 20.30M | -3.16M | -3.99M | -2.99M | -3.13M | -4.94M | 29.63M | | | -0.58M | -1.90M | 0.04M | -4.53M | 5.60M | 24.91M | -5.97M | -9.43M | 20.22M | -15.53M | -10.22M | -13.76M | 0.87M | 3.25M | 42.39M | -14.30M | -0.49M | -4.75M | -9.22M | 12.26M | -5.38M | -7.96M | -4.84M | 23.70M | 53.19M | -5.24M | -2.51M | -6.10M | 3.74M | -14.43M | -3.51M | -8.54M | -6.68M | -6.10M | -9.61M | -7.78M | -8.75M | -0.01M | -1.55M | -11.64M | -2.46M | 3.96M | 0.53M | -0.49M | -7.14M | 1.03M | -0.90M | 0.04M | -1.29M | 13.20M |
|
Free Cash Flow
|
-4.21M | -1.00M | -2.68M | -3.14M | -3.98M | -2.98M | -3.11M | -5.43M | -4.72M | | | -2.05M | -4.15M | -1.50M | -4.52M | 5.73M | -4.30M | -5.31M | -9.47M | -9.42M | -14.05M | -10.22M | -13.70M | -6.60M | -11.13M | 43.50M | -13.02M | 1.43M | -2.99M | -7.23M | 10.48M | -5.54M | -5.49M | -3.84M | -6.95M | 54.77M | -4.92M | -2.51M | -6.08M | 3.81M | -14.42M | -3.51M | 14.02M | -0.26M | -12.60M | -9.57M | -7.76M | -8.72M | -9.80M | -1.53M | -9.66M | -5.91M | -10.51M | -8.61M | -6.48M | -7.02M | -4.85M | -5.35M | -4.09M | -1.62M | -4.81M |
|
Net Cash Flow
|
-4.17M | -1.00M | 20.30M | -3.16M | -3.99M | -2.99M | -3.13M | -4.94M | 29.63M | | | -0.58M | -1.90M | 0.04M | -4.53M | 5.60M | 24.91M | -5.97M | -9.43M | 20.22M | -15.53M | -10.22M | -13.76M | 0.87M | 3.25M | 42.39M | -14.30M | -0.49M | -4.75M | -9.22M | 12.26M | -5.38M | -7.96M | -4.84M | 23.70M | 53.19M | -5.24M | -2.51M | -6.10M | 3.74M | -14.43M | -3.51M | -8.54M | -6.68M | -6.10M | -9.61M | -7.78M | -8.75M | -0.01M | -1.55M | -11.64M | -2.46M | 3.96M | 0.53M | -0.49M | -7.14M | 1.03M | -0.90M | 0.04M | -1.29M | 13.22M |